[PBSB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 334.24%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 272,789 1,202,494 941,194 628,627 285,411 1,288,493 1,060,524 -59.58%
PBT 114,219 50,143 60,386 46,228 12,051 49,408 99,438 9.68%
Tax -2,190 -10,509 -10,087 -6,406 -2,574 -11,596 -7,400 -55.62%
NP 112,029 39,634 50,299 39,822 9,477 37,812 92,038 14.01%
-
NP to SH 111,409 36,391 44,175 34,835 8,022 36,665 83,998 20.73%
-
Tax Rate 1.92% 20.96% 16.70% 13.86% 21.36% 23.47% 7.44% -
Total Cost 160,760 1,162,860 890,895 588,805 275,934 1,250,681 968,486 -69.82%
-
Net Worth 738,040 573,662 580,178 566,450 533,666 471,074 548,002 21.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 6,788 - - - 5,962 - -
Div Payout % - 18.66% - - - 16.26% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 738,040 573,662 580,178 566,450 533,666 471,074 548,002 21.97%
NOSH 439,309 339,444 339,285 339,191 339,915 298,148 289,948 31.95%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 41.07% 3.30% 5.34% 6.33% 3.32% 2.93% 8.68% -
ROE 15.10% 6.34% 7.61% 6.15% 1.50% 7.78% 15.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.09 354.25 277.40 185.33 83.97 432.16 365.76 -69.37%
EPS 25.36 9.84 13.02 10.27 2.36 12.30 28.97 -8.49%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.68 1.69 1.71 1.67 1.57 1.58 1.89 -7.55%
Adjusted Per Share Value based on latest NOSH - 339,405
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.86 197.74 154.77 103.37 46.93 211.88 174.39 -59.58%
EPS 18.32 5.98 7.26 5.73 1.32 6.03 13.81 20.75%
DPS 0.00 1.12 0.00 0.00 0.00 0.98 0.00 -
NAPS 1.2136 0.9433 0.954 0.9315 0.8775 0.7746 0.9011 21.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.27 1.35 1.53 1.16 0.68 1.19 2.21 -
P/RPS 2.05 0.38 0.55 0.63 0.81 0.28 0.60 127.01%
P/EPS 5.01 12.59 11.75 11.30 28.81 9.68 7.63 -24.47%
EY 19.97 7.94 8.51 8.85 3.47 10.33 13.11 32.42%
DY 0.00 1.48 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 0.76 0.80 0.89 0.69 0.43 0.75 1.17 -25.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 -
Price 1.00 1.22 1.42 1.47 0.97 0.95 1.07 -
P/RPS 1.61 0.34 0.51 0.79 1.16 0.22 0.29 213.86%
P/EPS 3.94 11.38 10.91 14.31 41.10 7.73 3.69 4.47%
EY 25.36 8.79 9.17 6.99 2.43 12.94 27.07 -4.26%
DY 0.00 1.64 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.60 0.72 0.83 0.88 0.62 0.60 0.57 3.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment